Thanks to visit codestin.com
Credit goes to www.scribd.com

Scribd
Upload
58 views2 pages

Corporate Valuation Assignment Solutions

This document contains solutions to assignment questions on corporate valuation. Question 1 calculates market value of equity and market value added for a company. Question 2 calculates economic value added for a company. Question 3 contains multiple parts: a) calculates net present value of a project, b) calculates horizon value, c) calculates total firm value and common equity value, d) calculates stock price. The problems section contains 2 questions: 1) calculates market value added and 2) contains multiple parts calculating horizon value, net present value, total value and price per share for a company.

Uploaded by

Farah Imami
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
58 views2 pages

Corporate Valuation Assignment Solutions

This document contains solutions to assignment questions on corporate valuation. Question 1 calculates market value of equity and market value added for a company. Question 2 calculates economic value added for a company. Question 3 contains multiple parts: a) calculates net present value of a project, b) calculates horizon value, c) calculates total firm value and common equity value, d) calculates stock price. The problems section contains 2 questions: 1) calculates market value added and 2) contains multiple parts calculating horizon value, net present value, total value and price per share for a company.

Uploaded by

Farah Imami
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Lahore School of Economics

Financial Management II
Corporate Valuation
Assignment 8 Solution
Examples
Q1) Market value of equity = P0 × Common shares outstanding
= $30 × 2,000,000
= $60,000,000.

MVA = Market value of equity – Book value of equity


= $60,000,000 – $35,000,000
= $25,000,000.

Q2) Sales $22,500,000


Operating costs (including depreciation) 19,000,000
EBIT $ 3,500,000

EVA = (EBIT)(1 – T) − (Operating Capital)(WACC)


= $3,500,000(0.65) – ($15,000,000)(0.08)
= $2,275,000 − $1,200,000
= $1,075,000.

Q3) a. 0 1 2 3 4
| | | | |
3,000,000 6,000,000 10,000,000 15,000,000

Using a financial calculator, enter the following inputs: CF0 = 0; CF1 = 3000000; CF2 = 6000000; CF3 =
10000000; CF4 = 15000000; I/YR = 12; and then solve for NPV = $24,112,308.

b. The firm’s horizon value is calculated as follows:


$ 15 , 000 , 000 (1 . 07)
=$ 321 , 000 ,000 .
0 .12−0 . 07

c. The firm’s total value is calculated as follows:


0 1 2 3 4
WACC = 12%
| | | | | |
3,000,000 6,000,000 10,000,000 15,000,000

PV = ? 321,000,000 =

Using your financial calculator, enter the following inputs: CF0 = 0; CF1 = 3000000; CF2 = 6000000;
CF3 = 10000000; CF4 = 15000000 + 321000000 = 336000000; I/YR = 12; and then solve for NPV =
$228,113,612.

d. To find Barrett’s stock price, you need to first find the value of its equity. The value of Barrett’s
equity is equal to the value of the total firm less the market value of its debt and preferred stock.

Total firm value $228,113,612


Market value, debt + preferred 60,000,000 (given in problem)
Market value of equity $168,113,612
$ 168 , 113 ,612
=$ 16 . 81.
10 , 000 ,000
Barrett’s price per share is calculated as:

Problems for Assignment


Q1) MVA = (P0  Number of common shares)  BV of equity
$130,000,000 = $60X  $500,000,000
$630,000,000 = $60X
X = 10,500,000 common shares.

$ 40 (1 . 07 ) $ 42.80
Q2) a. Horizon value = 0. 13−0. 07 = 0 .06 = $713.33 million.
b. 0 1 2 3
WACC = 13%
| | | | |
-20 30 40
($ 17.70)  1/1.13
 1/(1.13)2 V op
23.49 3 = 713.33
 1/(1.13)3
522.10 753.33
$527.89
Using a financial calculator, enter the following inputs: CF0 = 0; CF1 = -20; CF2 = 30; CF3 = 753.33;
I/YR = 13; and then solve for NPV = $527.89 million.
c. Total valuet=0 = $527.89 million.
Value of common equity = $527.89 – $100 = $427.89 million.

$ 427. 89
Price per share = 10 .00 = $42.79.

You might also like